On 1 October 2024, Chui Ltd. acquired 80% of the ordinary shares of Swara Ltd. at a cost of Sh.2,570,000. On the
same date, it also acquired 50% of Swara Ltd. 10% loan notes at par. The summarised draft financial statements of both
companies are as follows:
Statement of profit or loss for the year ended 30 June 2025:
| Chui Ltd. | Swara Ltd. |
| Sh.“000” | Sh.“000” |
| Sales revenue | 15,000 | 6,000 |
| Cost of sales | (10,500) | (5,000) |
| Gross profit | 4,500 | 1,000 |
| Operating expenses | (1,500) | (50) |
| Loan interest received/paid | 18.75 | (50) |
| Profit before tax | 3,018.75 | 900 |
| Income tax expense | (750) | (150) |
| Profit for the year | 2,268.75 | 750 |
Statement of financial position as at 30 June 2025:
| Chui Ltd. | Swara Ltd. |
| Sh.“000” | Sh.“000” |
| Non-current assets: | | |
| Property, plant and equipment | 4,830 | 2,000 |
| Investments | 2,820 | - |
| 7,650 | 2,000 |
| Current assets | 3,750 | 2,000 |
| Total assets | 11,400 | 4,000 |
| Equity and liabilities: | | |
| Equity: | | |
| Share capital | 2,500 | 500 |
| Retained earnings | 6,400 | 2,100 |
| 8,900 | 2,600 |
| Non-current liabilities: | | |
| 10% loan notes | - | 500 |
| Current liabilities | 2,500 | 900 |
| Total equity and liabilities | 11,400 | 4,000 |
Additional information:
- The fair value of Swara Ltd.’s assets was equal to their book values with the exception of its plant, which had
fair values of Sh.800,000 in excess of its book value at the date of acquisition. The remaining useful life of all
of Swara Ltd.’s plant at the date of its acquisition was four years and this period has not changed as a result of
the acquisition. Depreciation of plant is on a straight line basis and charged to cost of sales. Swara Ltd. has not
adjusted the value of its plant as a result of the fair valuation of the assets.
- In the post-acquisition period, Chui Ltd. sold goods worth Sh.3 million to Swara Ltd. These goods had cost
Chui Ltd. Sh.2,250,000. During the year, Swara Ltd. managed to sell Sh.2,500,000 of the Sh.3,000,000 goods
from Chui Ltd. for Sh.3,750,000.
- The current accounts of the two companies were reconciled at the year end with Swara Ltd. owing Chui Ltd.
Sh.187,500.
- The goodwill was reviewed for impairment at the end of the reporting period and had suffered an impairment
loss of Sh.75,000 which is to be treated as an operating expense.
- Chui Ltd. and Swara Ltd. retained earnings as at 1 July 2024 were Sh.4,131,250 and Sh.1,350,000
respectively. No dividends were paid or declared by either entity during the year.
- It is the group policy to value the non-controlling interest at acquisition at fair value. The directors valued the
non-controlling interest at Sh.625,000 at the date of acquisition.
- Revenue and expenses are deemed to accrue evenly throughout the year.
Required:
(i) Consolidated statement of profit or loss for the year ended 30 June 2025.
(ii) Consolidated statement of financial position as at 30 June 2025.
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment